2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $124M | $156M | $164M | $198M | $237M |
Cost of Revenue | $40M | $50M | $55M | $62M | $65M |
Gross Profit | $84M | $106M | $110M | $136M | $172M |
Gross Profit % | 68% | 68% | 67% | 69% | 73% |
R&D Expenses | $13M | $16M | $20M | $21M | $25M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $2.9M | -$7.5M | -$17M | -$3.2M | $10M |
Dep. & Amort. | $2.4M | $3M | $4M | $4.6M | $4.8M |
Def. Tax | $411K | $949K | $721K | $0 | $0 |
Stock Comp. | $14M | $34M | $37M | $32M | $36M |
Chg. in WC | -$6.4M | -$6.2M | -$11M | -$4M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $34M | $68M | $51M | $69M | $75M |
ST Investments | $42M | $35M | $68M | $40M | $42M |
Cash & ST Inv. | $76M | $103M | $120M | $110M | $116M |
Receivables | $35M | $37M | $47M | $58M | $61M |
Inventory | $9.4M | $13M | $16M | $13M | $17M |
Vericel reported strong financial performance in 2024, with total revenue exceeding $237 million, representing 20% growth, and adjusted EBITDA increasing to over $50 million.
The MACI franchise achieved record quarterly revenue of $68.3 million in Q4, driven by a 21% year-over-year growth and strong surgeon engagement, with sales rep productivity reaching $2.6 million per rep.
The burn care franchise grew 22% in 2024, with NexoBrid showing a 42% increase in hospital orders in Q4 and Epicel revenue growing 16% for the year despite quarterly variability.
For 2025, Vericel expects revenue growth of 20%-23%, gross margins of 73%-74%, and adjusted EBITDA margins of 25%-26%, with MACI revenue projected at $45-$47 million in Q1 and burn care revenue at $7-$8 million.
The company is advancing its MACI ankle program, targeting a $1 billion market, with an IND submission expected in the first half of 2025 and a Phase III clinical study to begin in the second half.